AssetsLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Cash and Cash Equivalents

7

1,586

285

410

578

982

139

137

350

415

4

Total Cash and Cash Equivalents

7

1,586

285

410

578

982

139

137

350

415

4

Accounts Receivable

1,409

1,983

2,151

2,635

2,071

1,578

1,261

1,215

1,307

1,390

—

Other Receivables

279

500

686

852

500

536

599

417

424

233

519

Total Trade Receivables

1,688

2,483

2,837

3,487

2,571

2,114

1,860

1,632

1,731

1,623

519

Inventories

565

559

482

403

389

308

277

258

307

258

—

Short-Term Regulatory Assets

500

60

226

351

271

190

222

138

325

348

—

Other Current Assets

28,966

597

1,640

1,261

566

917

841

1,480

628

466

4

Total Current Assets

31,726

5,285

5,470

5,912

4,375

4,511

3,339

3,645

3,341

3,110

70

Net Property, Plant & Equipment

97,921

124,051

110,643

96,219

88,382

80,549

73,495

68,878

73,006

65,862

—

Special Use Funds

1,147

1,137

1,141

1,144

1,343

1,382

1,474

974

1,033

1,026

—

Net Intangible Assets

—

292

318

344

370

202

213

224

596

548

—

Goodwill

—

1,602

1,602

1,602

1,602

1,602

1,602

1,602

2,397

2,364

—

Long-Term Investments

17,182

17,934

16,510

15,677

14,472

13,828

13,622

11,972

2,527

2,097

15,586

Long-Term Regulatory Assets

4,298

3,937

3,771

2,588

2,011

1,822

1,930

1,589

1,517

3,414

—

Other Long-Term Assets

3,246

3,616

2,955

3,173

3,715

3,093

6,834

6,193

2,540

2,296

3,286

Total Assets

106,919

96,155

87,181

78,574

72,045

66,623

65,665

60,638

50,454

47,786

18,942

LiabilitiesLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Accounts Payable

1,520

2,446

2,435

2,269

1,849

1,513

1,413

1,298

1,523

1,476

—

Accrued Expenses

1,396

1,331

1,217

1,105

1,042

997

991

920

781

728

42

Short-Term Debt

1,833

2,016

2,342

3,352

3,471

885

3,505

2,024

1,540

1,779

—

Current Portion of Long-Term Debt

1,875

2,274

975

1,019

106

1,540

1,526

1,644

1,427

913

752

Unearned Revenue

—

—

—

—

—

—

—

—

—

158

—

Short-Term Regulatory Liabilities

4

141

553

504

359

140

319

105

109

122

—

Other Current Liabilities

13,360

1,468

2,568

1,650

3,208

1,719

1,396

1,532

1,255

909

684

Total Current Liabilities

19,988

9,676

10,090

9,899

10,035

6,839

9,150

7,523

6,635

5,927

1,436

Long-Term Debt

28,985

31,558

27,759

24,548

21,068

21,781

20,785

20,903

16,445

14,429

5,195

Long-Term Regulatory Liabilities

4,027

3,817

3,739

3,341

3,402

3,372

3,741

4,016

3,922

2,876

—

Other Long-Term Liabilities

13,700

13,316

11,939

11,530

10,121

9,697

10,184

8,948

8,312

9,313

834

Total Long-Term Liabilities

46,712

48,691

43,437

39,419

34,591

34,850

34,710

33,867

28,679

26,618

6,029

Total Liabilities

66,700

58,367

53,527

49,318

44,626

41,689

43,860

41,390

35,314

32,545

7,465

EquityLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15

Preferred Stock

—

889

889

889

889

3,147

2,258

2,258

—

—

—

Common Stock

14,203

13,520

12,204

12,160

11,862

7,053

7,480

5,540

3,149

2,982

—

Accumulated Other Comprehensive Income

-212

-166

-150

-135

-318

-500

-939

-764

-626

-748

—

Retained Earnings

17,161

16,979

15,732

14,201

13,548

13,673

11,130

10,104

10,147

10,717

—

Total Common Shareholders' Equity

31,152

31,222

28,675

27,115

25,981

23,373

19,929

17,138

12,670

12,951

11,809

Minority Interests and Other

9,067

6,566

4,979

2,141

1,438

1,561

1,876

2,110

2,470

2,290

—

Total Shareholders' Equity

38,286

37,788

33,654

29,256

27,419

24,934

21,805

19,248

15,140

15,241

11,809

Total Liabilities and Shareholders' Equity

106,919

96,155

87,181

78,574

72,045

66,623

65,665

60,638

50,454

47,786

18,942